Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value2.08
Growth Rate13.98%
DCF Multiplier20.86
Intrinsic Value43.30
Live Price4.38
Upside / Downside 888.51%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-37.12
Live Price4.38
Upside / Downside -947.43%

DCF — Dividends

Base MetricDividends / Share
Base Value2.11
Growth Rate11.23%
DCF Multiplier17.38
Intrinsic Value36.65
Live Price4.38
Upside / Downside 736.71%

Projected FCF

6Y Avg FCF1,118,047,142.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value10.65
Live Price4.38
Upside / Downside 143.05%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.38
Upside / Downside —

Graham Number

EPS (TTM)1.67
Tangible Book / Share8.82
Graham Number18.21
Live Price4.38
Upside / Downside 315.65%

Median Price-to-Sales Value

Revenue / Share (TTM)5.24
10Y Median PS Ratio1.43
Median PS Value 7.49
Live Price4.38
Price / Median PS 71.11%

Graham Formula Intrinsic Value

EPS (TTM)1.67
Growth Rate9.84%
Growth Multiplier23.35
AAA Bond Yield5.31%
Intrinsic Value 38.96
Live Price4.38
Upside / Downside 789.43%

Lynch Dividend Intrinsic Value

EPS (TTM)1.67
EPS Growth Rate9.84%
Dividend Yield14.82%
P/E Ratio2.63
Intrinsic Value 1.12
Live Price4.38
Upside / Downside -74.41%